Rasoya Proteins Ltd - Stock Valuation and Financial Performance

BSE: 531522 | NSE: RASOYPR | Solvent Extraction | Small Cap

BSE Share Price
Not Listed

DeciZen - make an informed investing decision on Rasoya Proteins

M-Cap below 100cr DeciZen not available

Rasoya Proteins stock performance -

mw4me loader
P/E Ratio (SA):
0.00
Market Cap:
27.3 Cr.
52-wk low:
0.2
52-wk high:
0.2

Is an attractive stock to invest in?

1. Is a good quality company?

Data is not available for this company.

2. Is undervalued or overvalued?

No data found

3. Is a good buy now?

No data found

10 Year X-Ray of Rasoya Proteins:

Analysis of Financial Track Record

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end
Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end.

Financial track record gives insight into the company's performance on key parameters over the past ten years. MoneyWorks4me’s proprietary colour codes make it easy for retail investors to gauge the company’s past performance.

Value Creation

Value Creation Index Colour Code Guide

Mar'07Mar'08Mar'09Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16TTM
ROCE % 14.6%13.4%8.4%7.2%5.1%6.2%7.5%9.3%-3.7%-48.9%-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 1652812883704177989461,19746576.644
Sales YoY Gr.-70%2.6%28.3%12.7%91.5%18.6%26.5%-61.1%-83.5%-
Adj EPS 0.10.20.10.10.10.10.10.2-0.4-1.5-0.2
YoY Gr.-42.9%-30%-7.1%-53.9%0%100%50%-294.4%NA-
BVPS (₹) 0.811.11.21.81.81.92.11.7-0.1-0.3
Adj Net
Profit
4.56.35.97.97.1102030.8-59-249-27
Cash Flow from Ops. -16.2-2.6-12.513.7-11.9-90.9-34.230.4-32.23.8-
Debt/CF from Ops. -1.9-21.7-8.17-12.6-2.1-7.59.9-11.395.4-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales -8.2%-28.7%-56.7%-83.5%
Adj EPS -229.7%-289.1%-329.5%NA
BVPS-180%-157.1%-138.8%-106.4%
Share Price - - - -

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'07Mar'08Mar'09Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16TTM
Return on
Equity %
22.521.315.512.54.23.66.49.1-18.2-18074.4
Op. Profit
Mgn %
65.55.64.965.65.46.6-0.8-281.4-9.5
Net Profit
Mgn %
2.72.22.12.11.71.32.12.6-12.7-324.6-62.7
Debt to
Equity
1.21.82.31.30.70.70.80.91.2-19.6-
Working Cap
Days
921031431351621431731684722,10751
Cash Conv.
Cycle
5963837283595964167451-1,693

Recent Performance Summary

No data to display

Return on Equity has declined versus last 3 years average to %

Sales growth has been subdued in last 3 years %

Sales growth is not so good in last 4 quarters at %

Latest Financials - Rasoya Proteins Ltd.

Standalone Consolidated
TTM EPS (₹) -0.2 -0.2
TTM Sales (₹ Cr.) 43.6 43.6
BVPS (₹.) -0.3 1.1
Reserves (₹ Cr.) -226 17
P/BV -0.49 0.15
PE 0.00 0.00
From the Market
52 Week Low / High (₹) 0.16 / 0.16
All Time Low / High (₹) 0.12 / 123.95
Market Cap (₹ Cr.) 27.3
Equity (₹ Cr.) 170.9
Face Value (₹) 1
Industry PE 25.4

Management X-Ray of Rasoya Proteins:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *21.0421.0421.0417.8017.8017.8017.8017.8017.8017.80
* Pledged shares as % of Promoter's holding (%)

Event Update

Login/Register to view analysis.

Analyst's Notes

Key Ratios of Rasoya Proteins

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'07Mar'08Mar'09Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16
Sales165.32281.03288.33370.05416.90798.25946.361,196.75465.1176.60
Operating Expenses 155.43265.59272.27352.29391.83753.55894.931,118.22468.83292.13
Manufacturing Costs10.4514.7116.0619.6621.8626.7633.6141.2824.586.45
Material Costs137.22240.63246.81323.71353.85692.63826.611,008.47410.6970.91
Employee Cost 0.360.690.611.092.305.247.078.8511.025.19
Other Costs 7.409.568.807.8313.8228.9227.6459.6222.53209.58
Operating Profit 9.8915.4416.0617.7625.0744.7051.4378.53-3.71-215.53
Operating Profit Margin (%) 6.0%5.5%5.6%4.8%6.0%5.6%5.4%6.6%-0.8%-281.0%
Other Income 0.090.140.370.100.4310.867.457.405.620.71
Interest 2.795.095.595.3910.9525.5328.7237.7349.434.47
Depreciation 1.011.191.302.3346.478.4110.9012.4712.12
Exceptional Items 000000000-92.82
Profit Before Tax 6.189.309.5410.1410.5523.5621.7537.29-59.99-324.23
Tax 1.673.033.642.453.416.811.085.13-1.06-10.67
Profit After Tax 4.516.275.907.697.1416.7520.6732.15-58.93-313.57
PAT Margin (%) 2.7%2.2%2.0%2.1%1.7%2.1%2.2%2.7%-12.7%-409.0%
Adjusted EPS (₹)0.10.20.10.10.10.10.10.2-0.3-1.8
Dividend Payout Ratio (%)29%21%23%0%0%0%0%0%0%0%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'07Mar'08Mar'09Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16

Equity and Liabilities

Shareholders Fund 26.0530.7644.6576.44225.74289.53321.70353.97294.83-18.57
Share Capital 10.5710.5713.5720.2741.1653.76170.89170.89170.89170.89
Reserves 15.4820.1831.0856.17184.58235.77150.81183.08123.94-189.46
Minority Interest0000000000
Debt30.9856.46101.4295.80150.23191.27255.92299.56364.13364.37
Long Term Debt30.9856.46101.4295.8076.4180.7396.8377.0889.1195.98
Short Term Debt000073.81110.55159.09222.48275.02268.39
Trade Payables20.5136.7249.8859.9991.71116.59120.67126.8538.164.32
Others Liabilities 8.399.9410.2813.3054.8544.7434.6551.54104.60119.37
Total Liabilities 85.94133.88206.24245.53522.53642.14732.94831.92801.72469.49

Fixed Assets

Gross Block26.0130.4431.6491.2592.26177.19246.53247.94250.67250.79
Accumulated Depreciation5.646.838.1010.4414.4420.9029.3240.2252.8164.76
Net Fixed Assets20.3723.6123.5480.8177.83156.29217.21207.72197.87186.03
CWIP 1.5113.5449.8814.5271.6536.810.161.840.480.38
Investments 0000.010.190.200.200.200.260.26
Inventories51.9680.78110.84110.87189.39238.08181.44303.581514.35
Trade Receivables9.6313.3617.6322.1725.1520.18121.7482.9268.273.12
Cash Equivalents 0.940.752.263.87144.9246.0715.6619.741.030.61
Others Assets1.521.842.0913.2813.40144.51196.53215.92382.81274.75
Total Assets 85.94133.88206.24245.53522.53642.14732.94831.92801.72469.49

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'07Mar'08Mar'09Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16
Cash Flow From Operating Activity -16.23-2.60-12.4913.67-11.90-90.94-34.2430.36-32.223.82
PBT 6.189.309.5410.1410.5523.5621.7537.29-59.99-324.23
Adjustment 3.836.306.926.2915.2637.9938.0649.0162.23307.33
Changes in Working Capital -24.73-15.38-25.55-0.51-35.83-147.71-89.18-50.66-33.9520.73
Tax Paid -1.50-2.81-3.40-2.26-1.88-4.78-4.87-5.270.040
Cash Flow From Investing Activity -2.98-16.45-37.56-26.70-59.36-50.11-32.71-3.09-1.81-0.02
Capex -3.32-16.43-37.54-24.25-58.14-50.10-32.69-3.09-1.790
Net Investments 0000000000
Others 0.35-0.02-0.02-2.45-1.22-0.02-0.020-0.02-0.02
Cash Flow From Financing Activity 19.9918.8551.5514.65212.3142.2036.54-23.1915.16-4.23
Net Proceeds from Shares 10.5608.6429.34168.8526.680000
Net Proceeds from Borrowing -0.8811.7625.323.69-5.05-27.80-30.96-44.23-31.693.05
Interest Paid -2.79-5.09-5.59-3.93-10.78-25.53-28.11-37.66-49.40-4.47
Dividend Paid -1.55-1.55-1.590000000
Others 14.6613.7324.77-14.4559.2968.8595.6158.7096.25-2.81
Net Cash Flow 0.79-0.201.511.61141.05-98.85-30.414.08-18.87-0.42
PARTICULARSMar'07Mar'08Mar'09Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16
Ratios
ROE (%)23.1122.1215.6712.964.86.556.799.54-18.18N/A
ROCE (%)20.3519.712.929.677.4310.979.4612.2-1.61N/A
Asset Turnover Ratio2.622.561.71.641.091.371.381.530.570.12
PAT to CFO Conversion(x)-3.6-0.41-2.121.78-1.67-5.43-1.660.94N/AN/A
Working Capital Days
Receivable Days161520202110273159170
Inventory Days7486121109131988174178370
Payable Days364364627855524573109

Rasoya Proteins Ltd Stock News

Rasoya Proteins Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of Rasoya Proteins on 01-Jan-1970 05:30 is ₹0.00.
Market capitalization or market cap is determined by multiplying the current market price of a company's shares with the total number of shares outstanding. As of 01-Jan-1970 05:30 the market cap of Rasoya Proteins stood at ₹27.34.
The latest P/E ratio of Rasoya Proteins as of 01-Jan-1970 05:30 is 0.00.
The latest P/B ratio of Rasoya Proteins as of 01-Jan-1970 05:30 is -0.49.
The 52-week high of Rasoya Proteins is ₹0.16 and the 52-week low is ₹0.16.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Rasoya Proteins is ₹43.59 ( Cr.) .

About Rasoya Proteins Ltd

Rasoya Proteins is a Public Limited Company incorporated in 1992 and since then the Company has been engaged in the Business of Solvent Extraction. In 2004 the company has set up its own oil refinery and in 2005 another solvent extraction plant was set up. During the last five years the company has become one of the leading processors of Soybean Seed in Maharashtra.

The processing units of Solvent Extraction and Oil Refinery are in Yavatmal District of Maharashtra. The Company has been selling its Soya Refined Oil under the brand name “Rasoya” and the oil is available in various pack size from ½ liter poly pack and pet bottle to 15 liter/15 kilograms tins. During the last three years the company’s Brand in Retail oil segment has become one of the leading brands in Maharashtra.

The company sell De-oil cake both in domestic as well as international market. Over the years the company has created its own brand value by offering consistent quality and services to its customers.The company also as Wheat Processing Plant, Soya Nugget manufacturing unit and also manufacturers various kinds of Soya Floors.

The company is engaged in the extraction of “Soya crude oil” by Solvent extraction process and has an existing plant capacity of processing 525 tons of Soya seed per day at village Wanjari, Taluka Wani, District Yavatmal, Maharashtra. The manufacturing activity at the plant commenced in October 1996. Initially the capacity of extraction plant was 225 tons per day, which is recently increased to 525 tons per day.

In domestic market the company has been selling its crude oil to various refineries in and around Vidarbha and DOC is sold to various cattle feed and poultry feed manufacturers in various parts of the country especially in southern states.

For the last few years the availability of Soya seed has been excellent and with the farmers getting remunerative prices, the years to come will see a substantial growth in the availability of Seed. At the same time the demand for Soya Oil and Soya De-meal is also picking up and the rates have also gone up especially of Soya oil which has, now become the main substitute for Ground- Nut Oil. Thus the overall industrial scenario has been very encouraging with the international market also favourable to India. In Vidarbha itself, where the plant is situated, the crop is expected to grow at least by 20% to 25% every year.

The company has its own Oil Refinery with a capacity of 70 tons per day at the same site where the Solvent Extraction Plant is located. The commercial production has started from 1st February, 2004. The entire expansion was carried out from the company’s internal surplus cash accruals and no financial assistance from any commercial banks or financial institutions was availed.

The company is selling the entire capacity of 70 TPD in the local market in barrels of 180 kg, 15 kg/15Ltrs tins, 5 litre Jar, 1 litre pouch and bottle. The company has introduced various range of packaging and has established a name for itself in consumer market. Apart from bulk selling now it is also focusing in consumer market under the registered brand name “RASOYA” all over Maharashtra where it has recruited a team of competent marketing persons. The sale of branded oil in consumer market has already touched 200 tons per month and the company expect to achieve a sales level of 500 tons per month in consumer market in the current financial year. After Maharashtra the company is now planning to extend its net work to other states also.

Product range of the company includes:

  • Soya
  • De Oiled Cakes
  • Solvent Oil
  • Refined Edible soy Oil
  • Soya Namkin (Ready to Eat Snack Food)
  • Wheat Atta
  • Jawar Atta
  • Besan
  • Soya Wadi
  • Nuggets
  • Oil in Various Packs

Other business area

  • The company has entered into Power Purchase Agreement with Tata Power Trading Company Limited for sale of surplus power from the captive power unit.
  • The company has received license to operate mundi for procurement of agricultural produce from farmers.
Read More Read Less
You have 2 views remaining as a Guest User. To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now
© 2024 The Alchemists Ark Pvt. Ltd. All rights reserved. MoneyWorks4Me ® is a registered trademark of The Alchemists Ark Pvt.Ltd.